DDM Analysis: 0QAH.L

Valuation Snapshot

Stable Growth	$502.12 - $1,489.14	$1,395.43
Multi-Stage	$262.73 - $287.90	$275.08
Blended Fair Value	$835.26
Current Price	$83.93
Upside	895.18%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.60%	4.10%	3.11	2.95	2.78	2.62	2.47	2.26	2.05	2.05	2.03	2.03
YoY Growth	-	-	5.31%	6.18%	6.08%	6.36%	9.13%	10.11%	0.10%	0.84%	0.14%	-2.48%
Dividend Yield	-	-	3.47%	2.25%	2.61%	3.20%	3.35%	3.08%	2.58%	3.95%	3.35%	4.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,034.00
(-) Cash Dividends Paid (M)	8,109.00
(=) Cash Retained (M)	10,925.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,806.80	2,379.25	1,427.55
Cash Retained (M)	10,925.00	10,925.00	10,925.00
(-) Cash Required (M)	-3,806.80	-2,379.25	-1,427.55
(=) Excess Retained (M)	7,118.20	8,545.75	9,497.45
(/) Shares Outstanding (M)	2,520.75	2,520.75	2,520.75
(=) Excess Retained per Share	2.82	3.39	3.77
LTM Dividend per Share	3.22	3.22	3.22
(+) Excess Retained per Share	2.82	3.39	3.77
(=) Adjusted Dividend	6.04	6.61	6.98
WACC / Discount Rate	5.86%	5.86%	5.86%
Growth Rate	4.60%	5.60%	6.60%
Fair Value	$502.12	$1,395.43	$1,489.14
Upside / Downside	498.26%	1,562.62%	1,674.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,034.00	20,100.24	21,226.22	22,415.26	23,670.92	24,996.91	25,746.82
Payout Ratio	42.60%	52.08%	61.56%	71.04%	80.52%	90.00%	92.50%
Projected Dividends (M)	8,109.00	10,468.64	13,067.20	15,924.04	19,059.95	22,497.22	23,815.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.86%	5.86%	5.86%
Growth Rate	4.60%	5.60%	6.60%
Year 1 PV (M)	9,795.48	9,889.12	9,982.77
Year 2 PV (M)	11,440.71	11,660.50	11,882.39
Year 3 PV (M)	13,045.45	13,423.18	13,808.14
Year 4 PV (M)	14,610.41	15,177.18	15,760.28
Year 5 PV (M)	16,136.33	16,922.54	17,739.10
PV of Terminal Value (M)	597,236.66	626,335.86	656,558.41
Equity Value (M)	662,265.03	693,408.39	725,731.08
Shares Outstanding (M)	2,520.75	2,520.75	2,520.75
Fair Value	$262.73	$275.08	$287.90
Upside / Downside	213.03%	227.75%	243.03%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 54 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600425.SS	Xinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd.	2.99%	$0.12	76.32%
605098.SS	Shanghai Action Education Technology CO.,LTD.	2.99%	$1.25	51.61%
6473.T	JTEKT Corporation	2.99%	$51.92	84.17%
B2H.OL	B2Holding ASA	2.99%	$0.21	21.39%
GENTERA.MX	Gentera, S.A.B. de C.V.	2.99%	$1.36	28.15%
JYSK.CO	Jyske Bank A/S	2.99%	$26.22	30.23%
MCGS.QA	Medicare Group Q.P.S.C.	2.99%	$0.20	64.83%
002003.SZ	Zhejiang Weixing Industrial Development Co., Ltd.	2.98%	$0.32	55.93%
0RHU.L	Flughafen Wien AG	2.98%	$1.65	62.41%
8914.T	Arealink Co., Ltd.	2.98%	$31.69	44.83%
DXT.TO	Dexterra Group Inc.	2.98%	$0.35	55.12%
NST.AX	Northern Star Resources Limited	2.98%	$0.73	45.12%
600704.SS	Wuchan Zhongda Group Co.,Ltd.	2.97%	$0.17	22.55%
8593.T	Mitsubishi HC Capital Inc.	2.97%	$38.97	34.55%
KBL.TO	K-Bro Linen Inc.	2.97%	$1.04	69.43%
O10.SI	Far East Orchard Limited	2.97%	$0.04	30.11%
PLANB.BK	Plan B Media Public Company Limited	2.97%	$0.12	46.85%
005850.KS	SL Corporation	2.96%	$1,235.83	18.10%
6527.TWO	Crystalvue Medical Corporation	2.96%	$2.24	40.94%
9201.T	Japan Airlines Co., Ltd.	2.96%	$85.89	30.05%
9633.HK	Nongfu Spring Co., Ltd.	2.96%	$1.43	61.73%
9931.TW	Hsin Kao Gas Co.,Ltd.	2.96%	$1.01	40.68%
FTS	Fortis Inc.	2.96%	$1.54	47.07%
035890.KQ	Seohee Construction Co., Ltd.	2.95%	$47.87	7.53%
3132.T	Macnica Fuji Electronics Holdings, Inc.	2.95%	$70.52	56.32%
600667.SS	Wuxi Taiji Industry Limited Corporation	2.95%	$0.23	83.84%
603577.SS	Qingdao Huijintong Power Equipment Co.,Ltd.	2.95%	$0.31	79.62%
603699.SS	Neway Valve (Suzhou) Co., Ltd.	2.95%	$1.53	81.92%
000020.KS	Dongwha Pharm.Co.,Ltd	2.94%	$182.44	65.71%
000895.SZ	Henan Shuanghui Investment & Development Co.,Ltd.	2.94%	$0.78	52.50%
002540.SZ	Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd.	2.94%	$0.21	63.05%
013120.KQ	DongWon Development Co.,Ltd.	2.94%	$80.92	85.28%
107590.KS	Miwon Holdings Co., Ltd.	2.94%	$1,985.59	19.06%
6779.T	Nihon Dempa Kogyo Co., Ltd.	2.94%	$30.05	58.30%
8084.T	Ryoden Corporation	2.94%	$106.29	46.57%
8890.T	Raysum Co., Ltd.	2.94%	$173.16	50.05%
9303.T	The Sumitomo Warehouse Co., Ltd.	2.94%	$104.40	36.71%
APZ.AX	Aspen Group	2.94%	$0.16	31.96%
FSECURE.HE	F-Secure Oyj	2.94%	$0.06	45.60%
RELAIS.HE	Relais Group Oyj	2.94%	$0.50	54.01%
0QN2.L	Interroll Holding AG	2.93%	$63.83	41.54%
3515.TW	ASROCK Incorporation	2.93%	$7.30	57.65%
601619.SS	Ningxia Jiaze Renewables Corporation Limited	2.93%	$0.13	56.17%
8508.T	J Trust Co., Ltd.	2.93%	$13.97	39.79%
000166.SZ	Shenwan Hongyuan Group Co., Ltd.	2.92%	$0.15	41.10%
002299.SZ	Fujian Sunner Development Co., Ltd.	2.92%	$0.48	39.69%
4949.TW	Win Win Precision Technology Co., Ltd.	2.92%	$1.08	55.94%
5386.T	Tsuruya Co., Ltd.	2.92%	$11.98	57.58%
600267.SS	Zhejiang Hisun Pharmaceutical Co., Ltd.	2.92%	$0.29	61.49%
600758.SS	LIAONING ENERGY INDUSTRY Co.,LTD	2.92%	$0.11	69.99%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Merck & Co., Inc. (0QAH.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener